BNBCalc Short Term Rental Rental Arbitrage Analysis 9515 Inverness Bay Rd

4 bed • 3 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$104,840

Profit (Cash Flow)

$43,270

Cash on Cash Return

398.8%

Annual Revenue

$104,840

AirDNA projects $736/night at 39% occupancy ($104,839). Airbtics projects $306/night at 57% occupancy ($63,705). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 39% occupancy rate, $736 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$32,689	$55,840	$99,044	$139,231
Occupancy	48%	57%	69%	76%
Nightly Rate	$176	$253	$377	$484

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Peaceful Waterfront Oasis w/ Beach near Downtown!	$82,833	$543	41%	4	2	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (53)
Brand New Townhome 5 min to uptown with a rooftop	$38,793	$134	74%	4	4	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (124)
5⭐️Smart🏡 5mins to Uptown ♛ King Bed ❤️Pets 🗽RNC	$39,066	$158	61%	4	2	1	$140	❌	❌	✅	Y / Y	⭐️ 4.4 (294)
Camm’s Lakeside Retreat (Close to Charlotte)	$85,707	$520	44%	4	5	3	$225	❌	❌	✅	Y / Y	⭐️ 5 (79)
Majestic Lake Views + Beach + Movie Theater + Dock	$124,204	$441	76%	4	4	3	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (18)
The Retreat with Pool & Jacuzzi	$57,753	$176	80%	4	2	1	$225	✅	✅	✅	Y / Y	⭐️ 4.9 (77)
Cozy CLT 4BR w/ Fireplace-Airport-Uptown-South End	$24,594	$153	39%	4	2	1	$95	❌	❌	❌	Y / Y	⭐️ 4.9 (212)
Urban Oasis-South End & Uptown, 4BR/King Bed	$28,140	$129	51%	4	2	2	$131	❌	❌	❌	Y / Y	⭐️ 4.8 (79)
Secret Room I King Bed w/ Hot Tub & Fire Pit	$88,508	$419	54%	4	2	1	$299	❌	✅	✅	Y / Y	⭐️ 5 (69)
3 bedrooms with extra sleeping area in Loft.	$41,036	$139	75%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (88)
Entire Duplex- great for groups	$91,838	$376	62%	4	2	1	$180	❌	❌	❌	Y / Y	⭐️ 5 (23)
Gorgeous 5 Beds & Private Yard, Near Downtown	$39,083	$179	55%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (41)
~Big Sky~ 4 bedroom Home near Uptown Charlotte	$30,673	$99	75%	4	2	1	$70	❌	❌	✅	Y / Y	⭐️ 4.7 (105)
{Sweet Pea} Central Spot for Charlotte Adventures	$31,581	$98	76%	4	2	1	$85	❌	✅	✅	Y / Y	⭐️ 4.8 (321)
The Regatta-Waterfront Gem with Breathtaking Views	$90,028	$480	50%	4	4	3	$275	❌	❌	✅	Y / Y	⭐️ 5 (24)
Big 4-bedroom Kingbed 10min to Uptown and Airport	$71,292	$251	72%	4	2	2	$195	❌	❌	❌	Y / Y	⭐️ 4.9 (36)
Queen City Getaway	$77,942	$413	49%	4	4	1	$235	❌	❌	❌	Y / Y	⭐️ 5 (43)
Breathtaking LakeView + Hot Tub, Outdoor Fireplace	$66,490	$248	71%	4	2	3	$185	❌	✅	✅	Y / Y	⭐️ 4.5 (40)
Beautiful Belmont Home - 4 Bedrooms, Fenced Yard	$71,257	$330	58%	4	2	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (20)
Cozy Immaculate 4BR New Build Modern Farmhouse	$63,900	$245	67%	4	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (86)
Beautiful 4bd 2bath House w/pool close to CLT	$71,425	$383	50%	4	2	3	$250	✅	❌	✅	Y / Y	⭐️ 4.8 (50)
Rare find! Home w/ a deck, mins 2 Uptown	$51,818	$247	56%	4	2	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (64)
Steele Creek 4BED w/ Fenced Yard	$53,768	$177	83%	4	3	13	$0	❌	❌	✅	Y / Y	⭐️ 5 (4)
Luxury retreat home in Charlotte	$68,822	$327	56%	4	2	2	$200	❌	❌	✅	Y / N	⭐️ 4.3 (4)
Tranquil Base: Charlotte Haven	$75,606	$233	85%	4	3	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (97)
Family-Friendly, 4BR Home w/Backyard by Mansion	$61,386	$260	60%	4	3	2	$185	❌	❌	✅	Y / Y	⭐️ 4.8 (159)
Chic Stunner in Uptown \| King Suite w/ Hot Tub!	$39,273	$255	38%	4	3	1	$249	❌	✅	✅	Y / Y	⭐️ 4.8 (48)
Lakefront Retreat - Pool, Hot tub, & Privacy	$154,398	$898	46%	4	4	4	$399	✅	✅	✅	Y / Y	⭐️ 4.9 (56)
Large Groups Welcome - Fenced Yard Near Airport!	$33,931	$218	38%	4	3	2	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (56)
Carowinds 2Mile, 5Min Hwy, Fenced Yard, 2,000sq ft	$54,184	$198	69%	4	3	2	$275	❌	❌	✅	Y / Y	⭐️ 4.9 (55)
King Beds w/ Hot Tub Fun & Games I Bentley House	$61,226	$308	51%	4	3	1	$249	❌	✅	✅	Y / Y	⭐️ 4.8 (45)
Artistic, All New and Comfy Bungalow, Near Uptown!	$55,508	$236	61%	4	2	2	$156	❌	❌	✅	Y / Y	⭐️ 4.8 (157)
Lake Wylie Oasis with Fire Pit + Kayaks + Dock!	$103,959	$436	64%	4	3	1	$165	❌	❌	✅	Y / Y	⭐️ 4.6 (104)
The Baroness - Walk to DT, Grill & Fenced in Yard	$68,840	$350	50%	4	3	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (39)
Southern Charm-City Getaway-17 min to BOA Stadium	$47,023	$303	37%	4	3	2	$325	❌	✅	❌	Y / Y	⭐️ 5 (24)
Belmont Vacation Home w/ Fire Pit: Walk Downtown!	$91,203	$350	68%	4	3	2	$232	❌	❌	❌	Y / Y	⭐️ 4.7 (13)
Artistic and Spacious bungalow -Long term rental	$34,587	$150	63%	4	2	30	$205	❌	❌	✅	Y / Y	⭐️ 5 (3)

Return Metrics

398.8% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$43,270	$86,540	$129,811	$173,081	$216,352	$432,704	$1,298,114
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$43,270	$86,540	$129,811	$173,081	$216,352	$432,704	$1,298,114

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

398.8%

Payback Period Days

Return on Investment

398.8%

9515 Inverness Bay Rd Charlotte, North Carolina, 28278

4 bed • 3 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,880

Zestimate

Charlotte

Guide

Zoning

Market

Guide

Laws

Market Data

$104,840

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $736/night at 39% occupancy.Projected nightly rate is $306/night at 57% occupancy.

Occupancy Rate

Top 83% of comparables

Avg Daily Rate

Top 3% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$63,048

Avg annual revenue

57%

Avg occupancy rate

$306

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$65k

$110k

$155k

$43,270

Profit

Revenue

$104,840

Operating Expenses

$25,629

Operating Income

$79,210

Net Effective Rent

$35,940

Profit (Cash Flow)

$43,270

$10,850

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$100

Total

$10,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

398.8%

Payback Period Days